[ANZO] QoQ TTM Result on 31-Dec-2020 [#1]

Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -4.23%
YoY- -445.33%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
Revenue 29,960 44,976 50,842 54,169 55,021 35,562 13,321 91.04%
PBT -23,109 -19,792 -9,645 -8,720 -8,368 -1,371 -588 1776.85%
Tax 78 71 71 71 70 77 38 77.59%
NP -23,031 -19,721 -9,574 -8,649 -8,298 -1,294 -550 1874.37%
-
NP to SH -23,031 -19,721 -9,574 -8,649 -8,298 -1,294 -550 1874.37%
-
Tax Rate - - - - - - - -
Total Cost 52,991 64,697 60,416 62,818 63,319 36,856 13,871 191.68%
-
Net Worth 128,693 139,855 141,572 133,850 134,682 141,435 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
Net Worth 128,693 139,855 141,572 133,850 134,682 141,435 0 -
NOSH 1,116,163 1,116,163 1,116,163 892,930 892,930 892,430 880,810 20.82%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
NP Margin -76.87% -43.85% -18.83% -15.97% -15.08% -3.64% -4.13% -
ROE -17.90% -14.10% -6.76% -6.46% -6.16% -0.91% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
RPS 2.68 4.03 4.82 6.07 6.16 4.02 1.51 58.12%
EPS -2.06 -1.77 -0.91 -0.97 -0.93 -0.15 -0.06 1584.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1253 0.1343 0.1499 0.1509 0.1599 0.00 -
Adjusted Per Share Value based on latest NOSH - 892,930
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
RPS 2.68 4.03 4.56 4.85 4.93 3.19 1.19 91.25%
EPS -2.06 -1.77 -0.86 -0.77 -0.74 -0.12 -0.05 1848.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1253 0.1268 0.1199 0.1207 0.1267 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/07/20 30/06/20 -
Price 0.045 0.045 0.055 0.085 0.09 0.15 0.16 -
P/RPS 1.68 1.12 1.14 1.40 1.46 3.73 10.58 -77.00%
P/EPS -2.18 -2.55 -6.06 -8.78 -9.68 -102.53 -256.24 -97.77%
EY -45.85 -39.26 -16.51 -11.40 -10.33 -0.98 -0.39 4402.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.41 0.57 0.60 0.94 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 31/07/20 30/06/20 CAGR
Date 30/11/21 30/08/21 25/05/21 12/03/21 30/11/20 18/09/20 - -
Price 0.035 0.035 0.05 0.07 0.09 0.115 0.00 -
P/RPS 1.30 0.87 1.04 1.15 1.46 2.86 0.00 -
P/EPS -1.70 -1.98 -5.51 -7.23 -9.68 -78.61 0.00 -
EY -58.95 -50.48 -18.16 -13.84 -10.33 -1.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.37 0.47 0.60 0.72 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment